[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -56.91%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 496,912 318,552 300,336 287,620 255,820 277,852 262,328 11.22%
PBT 94,984 12,328 996 6,800 6,420 7,560 6,988 54.42%
Tax -19,776 -4,288 -376 -1,684 -776 -2,708 7,460 -
NP 75,208 8,040 620 5,116 5,644 4,852 14,448 31.61%
-
NP to SH 61,412 7,328 396 4,992 5,120 4,408 14,068 27.81%
-
Tax Rate 20.82% 34.78% 37.75% 24.76% 12.09% 35.82% -106.75% -
Total Cost 421,704 310,512 299,716 282,504 250,176 273,000 247,880 9.25%
-
Net Worth 305,377 279,842 275,549 206,594 197,052 196,845 179,539 9.24%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 305,377 279,842 275,549 206,594 197,052 196,845 179,539 9.24%
NOSH 84,126 84,036 82,500 84,324 84,210 84,122 81,981 0.43%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.14% 2.52% 0.21% 1.78% 2.21% 1.75% 5.51% -
ROE 20.11% 2.62% 0.14% 2.42% 2.60% 2.24% 7.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 590.68 379.06 364.04 341.09 303.79 330.30 319.98 10.74%
EPS 73.00 8.72 0.48 5.92 6.08 5.24 16.72 27.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.33 3.34 2.45 2.34 2.34 2.19 8.77%
Adjusted Per Share Value based on latest NOSH - 84,324
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 94.14 60.35 56.90 54.49 48.47 52.64 49.70 11.22%
EPS 11.63 1.39 0.08 0.95 0.97 0.84 2.67 27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.5302 0.522 0.3914 0.3733 0.3729 0.3401 9.25%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.26 0.95 1.14 0.81 0.65 0.88 0.95 -
P/RPS 0.55 0.25 0.31 0.24 0.21 0.27 0.30 10.61%
P/EPS 4.47 10.89 237.50 13.68 10.69 16.79 5.54 -3.51%
EY 22.39 9.18 0.42 7.31 9.35 5.95 18.06 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.29 0.34 0.33 0.28 0.38 0.43 13.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 23/08/12 19/08/11 20/08/10 19/08/09 21/08/08 27/08/07 -
Price 4.59 1.20 1.12 1.00 0.75 0.80 0.99 -
P/RPS 0.78 0.32 0.31 0.29 0.25 0.24 0.31 16.60%
P/EPS 6.29 13.76 233.33 16.89 12.34 15.27 5.77 1.44%
EY 15.90 7.27 0.43 5.92 8.11 6.55 17.33 -1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.36 0.34 0.41 0.32 0.34 0.45 18.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment